CVE Valuation Report | Mar 22, 2026
EIX
EDISON INTERNATIONAL
10-K · Filed 2026-02-18
C
$50
$100
$150
$200
$250
$300
$350
$400
MKT
.
.
FV
1Y
.
.
.
Fair Value
$224.26
1Y Target
$241.18
MKT. PRICE
$69.75
Model Blend
MODERATE agreement · 28% spread
DCF$282.55 · 22%
Residual Income$195.83 · 21%
Comps$306.92 · 21%
ROIC Fade$85.60 · 18%
DDM$233.42 · 14%
EV/Rev$210.47 · 4%
Trailing Rev Growth
9.8%
Model Implied Rev CAGR
-1.8%
Market Cap
$27B
ClarVal Report
Mar 22, 2026
10:31 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
EIX Valuation Summary

Based on Clarity's multi-model valuation engine, EDISON INTERNATIONAL (EIX) has an estimated fair value of $224.26 per share, compared to its current market price of $69.75. The stock is currently trading 221.5% below Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY UNDERVALUED.

This valuation blends 6 independent models — including Discounted Cash Flow (DCF), Residual Income, Comparable Companies, and 3 more. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 6 models show moderate agreement with a 28% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 99.6% probability that the stock is trading below its intrinsic value, with a median simulated value of $204.83.

Clarity's 1-year price target is $241.18, reflecting expected earnings growth and margin trajectory.

EDISON INTERNATIONAL is classified under the Utility sector, and this valuation is based on 10-K · Filed 2026-02-18 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 10:31 PM EDT · Powered by Clarity Valuation Engine · Methodology

EDISON INTERNATIONAL (EIX) Valuation Summary

Clarity's 6-model valuation engine estimates EDISON INTERNATIONAL (EIX) at $224.26 per share, compared to the current market price of $69.75. This represents a 221.5% upside from the current price. The verdict is SIGNIFICANTLY UNDERVALUED.

This valuation was generated from EDISON INTERNATIONAL's 10-K · Filed 2026-02-18 filing, classified in the Utility sector with high confidence. Model agreement is MODERATE with a 28% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.